Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.86% first-year return on $65,817 initial cash invested.
9.86%
Cash On Cash
9.87%
Cap Rate
1.55
DSCR
$2,997
Rent
$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,997 income − $2,456 expenses = $541 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,817
Downpayment
20%
$45,540
Closing costs
1%
$2,277
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,997
Total Expenses
$2,456
Mortgage P&I
40%
$1,211
Property Taxes
5%
$143
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330